“Our second quarter operating results showed marked improvement over first quarter levels, benefitting from continued progress in our International Telecom markets, steady performance in our domestic wireless business and an additional advance of FCC USF support,” said Michael Prior, the Company’s Chief Executive Officer. “We have made great strides this quarter re-connecting customers in the U.S. Virgin Islands, and we continued to see positive EBITDA margin comparisons across our other international markets.

“Specifically, investments we have made in our international telecom segment to extend and upgrade our broadband network and service offerings in several markets have resulted in positive subscriber growth and continued margin expansion. Additionally, we are pleased to report that substantially all of the network backbone is fully restored in the U.S. Virgin Islands and close to 60% of customer premises in the territory are now re-connected to the new wireline network that we have rebuilt following the devastating impact of Hurricanes Irma and Maria. We expect to substantially complete our restoration efforts by the end of the third quarter, and following the promise of further FCC support, we have expanded and accelerated plans for building additional resiliency and capabilities into the network.

“Our U.S. Telecom business performed in line with our expectations with revenues and EBITDA increasing slightly on a sequential basis, reflecting higher seasonal volumes. As previously noted, we have substantially curtailed capital spending in this area as we assess future growth opportunities. At the same time, we have launched several initiatives to explore new revenue opportunities in our domestic telecom business that have the potential to provide growth and significant cash flows down the line.

“We are pleased with the second quarter results and expect to see continued positive trends in our international telecom business, supported by stable performance in domestic telecom, in the second half of this year. In addition to the organic initiatives mentioned previously, we have made investments in new platforms and technologies that we believe can develop into significant growth opportunities. While these activities increase short term operating costs, we are optimistic about their longer term potential,” Mr. Prior noted.

Second Quarter 2018 Financial Results

Second quarter 2018 revenues were $117.8 million, 4% below the $123.2 million reported for the second quarter of 2017. The sale of our British Virgin Islands business in late 2017 and the destruction of much of our U.S. Virgin Islands wireline network due to the 2017 hurricanes reduced revenue by approximately $11.0 million. Additionally, U.S. wireless revenues declined $6.3 million, as anticipated, due to previously-agreed revenue caps and other contract changes. These reductions were partially offset by revenue from an additional payment of $8.2 million for USF high cost support funding from the FCC for our U.S. Virgin Islands business, increases in international wireless and broadband revenues and the ramp up of revenue generation from our solar business in India. Adjusted EBITDA1 for the second quarter of 2018 was $36.0 million, or 6% below the prior year period, primarily because of the noted revenue declines. Operating income for the second quarter was $15.8 million, flat to the prior year period as the $2.3 million gain on sales of assets in the second quarter of 2018 along with current year operating and depreciation expense decreases offset the impact of the revenue declines. Net income attributable to ATN’s stockholders for the second quarter was $7.2 million or $0.45 per diluted share, an increase from the prior year period’s net income attributable to ATN stockholders of $5.9 million or $0.36 per diluted share, reflecting a reduction in minority partner income.

Revenues for the first six months of 2018 were $222.3 million, 12% below the $251.4 million reported for the same period in 2017. This revenue decline reflects the six-month impact of the revenue changes highlighted in the second quarter comparison. Correspondingly, Adjusted EBITDA1 for the first six months of 2018 was $62.3 million, a decrease of 22% from the prior year period and operating income for the first six months of 2018 was $20.0 million, a decrease from the prior year period’s $33.6 million. Net income attributable to ATN stockholders for the first six months of 2018 was $1.7 million or $0.10 per diluted share, compared with the prior year period’s $12.7 million and $0.78 per diluted share.

Second Quarter 2018 Operating Highlights

The Company has three reportable segments: (i) U.S. Telecom; (ii) International Telecom; and (iii) Renewable Energy.

U.S. Telecom

U.S. Telecom revenues consist mainly of wireless revenues from our voice and data wholesale roaming operations and our smaller retail operations in the Southwestern United States, as well as enterprise and wholesale wireline revenues. Total U.S. Telecom segment revenues were $30.3 million in the second quarter of 2018, an 18% decrease from the $37.0 million reported in the second quarter of 2017. U.S. wireless revenues decreased 18% to $28.6 million compared with $34.9 million in the prior year quarter due to the impact of previously agreed upon revenue caps and other wholesale wireless contract changes. The expected sale of a portion of the Company’s wireless network closed early in the third quarter of 2018.

U.S. Telecom Adjusted EBITDA1 of $12.7 million in the second quarter of 2018 decreased 35% compared to the prior year period’s $19.4 million. The decrease was mostly due to the reduction in wireless revenues, as well as the cost of some earlier stage initiatives.

International Telecom

International Telecom consists of a broad range of information and communications services including wireline and wireless data, internet, voice and video service revenues from our operations in Bermuda and the Caribbean. International Telecom revenues were $81.5 million in the second quarter of 2018, a 1% increase from the $81.4 million reported in the second quarter of 2017. As expected, the extensive network damage in the U.S. Virgin Islands resulted in a reduction of approximately $10.0 million in revenue in the quarter compared with the prior year. However the impact of this decline was lessened by the hurricane relief USF revenue of $8.2 million. Additionally, revenues were down $1.1 million from last year due to the sale of our British Virgin Islands business in mid-2017. These reductions were partially offset by an aggregate increase in wireless and broadband revenues. While we expect year-on-year revenue comparisons in the third quarter will continue to be negatively impacted by the storm-related service outages, we expect sequential revenue improvement in the third quarter (excluding the Q2 USF revenue benefit) and segment revenues should begin to more fully recover in the fourth quarter of 2018. The level of damage to the U.S. Virgin Islands economy and our customer base may mean it is some time before we see a full return to pre-storm levels in that market. In light of the promise of additional FCC support, we have expanded and accelerated plans to build additional resiliency and capabilities into our USVI network.

International Telecom Adjusted EBITDA1 of $27.6 million in the second quarter increased 16% from $23.9 million in the prior year period. The increase is primarily the result of the noted additional USF revenue benefit in the U.S. Virgin Islands and in the growth in other markets against a backdrop of improving cost controls.

Renewable Energy

Renewable Energy segment revenues are generated principally by the generation and sale of energy and solar renewable energy credits from our commercial solar projects in the United States and India. For the second quarter of 2018, revenues from our renewable energy business were $6.0 million, an increase of 23% from $4.9 million in the prior year period due mainly to the commencement of revenue generation from newly completed solar power plants in India. The growth in India power production revenue also drove an increase in Adjusted EBITDA1 for the Renewable Energy segment to $3.8 million in the second quarter, up $1.2 million from the prior year’s quarter.

Balance Sheet and Cash Flow Highlights

Total cash at June 30, 2018 was $180.1 million. Additionally, the Company ended the second quarter with $1.6 million in short-term investments. Net cash provided by operating activities was $44.0 million for the first six months of 2018, compared with $65.5 million for the prior year period. The decrease in net cash provided by operating activities is primarily due to the revenue reductions in the U.S. Telecom wireless business and the wireline business in the U.S. Virgin Islands. During the first six months of 2018, the Company used net cash of $83.6 million for investing and financing activities. This included $66.7 million of capital expenditures for network repairs and resiliency following the 2017 hurricanes in the U.S. Virgin Islands, partially offset by $34.6 million in storm-related insurance proceeds, $40.6 million in other capital expenditures and $12.8 million in partner distributions. In addition to the estimated $65 million of network repairs in the U.S. Virgin Islands, an additional $15 million for network resiliency is planned. We also estimate that other capital expenditures in the telecom segments will be at the high end of our original estimate of between $65 and $80 million, as some of the growth capital expenditures planned for 2019 will be accelerated into 2018 as we see strong customer demand on the fiber network expansions in the International Telecom segment.

Conference Call Information

ATN will host a conference call on Thursday, July 26, 2018 at 9:30 a.m. Eastern Time (ET) to discuss its second quarter 2018 results. The call will be hosted by Michael Prior, Chairman and Chief Executive Officer, and Justin Benincasa, Chief Financial Officer. The dial-in numbers are US/Canada: (877) 734-4582 and International: (678) 905-9376, conference ID 1846245. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on July 26, 2018.

About ATN

ATN International, Inc. (Nasdaq:ATNI), headquartered in Beverly, Massachusetts, provides telecommunications services to rural, niche and other under-served markets and geographies in the United States, Bermuda and the Caribbean and owns and operates solar power systems in various locations in the United States and India. Through our operating subsidiaries, we (i) provide both wireless and wireline connectivity to residential and business customers, including a range of mobile wireless solutions, high speed internet services, video services and local exchange services, (ii) provide distributed solar electric power to corporate and municipal customers and (iii) are the owner and operator of terrestrial and submarine fiber optic transport systems. For more information, please visit www.atni.com.

Cautionary Language Concerning Forward Looking Statements

This press release contains forward-looking statements relating to, among other matters, our future financial performance and results of operations; the estimated timeline for the rebuilding of our operations and revenues from our customers in the U.S. Virgin Islands following the hurricanes; our estimates of total losses due to the hurricanes and our estimated costs of restoring hurricane-damaged services; our ability to receive financial support from the government for our rebuild in the U.S. Virgin Islands and the timing of such support; the competitive environment in our key markets, demand for our services and industry trends; the pace of expansion and improvement of our telecommunications network and renewable energy operations including our level of estimated future capital expenditures and our realization of the benefits of these investments; the anticipated timing of our build schedule and energy production of our India renewable energy projects; and management’s plans and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) our ability to restore our networks and services to our customers in the U.S. Virgin Islands in an efficient and timely manner and to obtain governmental or other support necessary to fully restore services in the U.S. Virgin Islands; (2) our ability to execute planned network expansions and upgrades in our various markets; (3) the general performance of our operations, including operating margins, revenues, capital expenditures, and the future growth and retention of our major customers and subscriber base and consumer demand for solar power; (4) government regulation of our businesses, which may impact our FCC and other telecommunications licenses or our renewables business; (5) economic, political and other risks facing our operations; (6) our ability to maintain favorable roaming arrangements and satisfy the needs and demands of our major wireless customers; (7) our ability to efficiently and cost-effectively upgrade our networks and IT platforms to address rapid and significant technological changes in the telecommunications industry; (8) the loss of or an inability to recruit skilled personnel in our various jurisdictions, including key members of management; (9) our ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (10) increased competition; (11) our ability to expand our renewable energy business; (12) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure; (13) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (14) the occurrence of weather events and natural catastrophes; (15) our continued access to capital and credit markets; (16) the risk of currency fluctuation for those markets in which we operate; and (17) our ability to realize the value that we believe exists in our businesses. These and other additional factors that may cause actual future events and results to differ materially from the events and results indicated in the forward-looking statements above are set forth more fully under Item 1A “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, filed with the SEC on March 1, 2018 and the other reports we file from time to time with the SEC. The Company undertakes no obligation and has no intention to update these forward-looking statements to reflect actual results, changes in assumptions or changes in other factors that may affect such forward-looking statements.

Use of Non-GAAP Financial Measures

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this press release also contains non-GAAP financial measures. Specifically, ATN has presented the following measures in this release and in the tables included herein: Adjusted EBITDA; Operating Income excluding hurricane charges and insurance recoveries; Net income (loss) attributable to ATN’s stockholders excluding hurricane charges and insurance recoveries; and Net income (loss) per share attributable to ATN stockholders excluding hurricane charges and insurance recoveries.

Adjusted EBITDA is defined as net income attributable to ATN stockholders before bargain purchase gain, impairment of long-lived assets, restructuring charges, interest, taxes, depreciation and amortization, transaction-related charges, other income or expense, loss on damaged assets and other hurricane charges, net of insurance recovery and net income attributable to non-controlling interests.

Operating Income excluding hurricane charges and insurance recoveries is defined as Operating Income (Loss) adjusted for loss on damaged assets and other hurricane related charges, net of insurance recovery. Net income (loss) attributable to ATN stockholders excluding hurricane charges and insurance recoveries is defined as Net income (loss) attributable to ATN stockholders adjusted for loss on damaged assets and other hurricane related charges net of insurance recovery.

Net income (loss) per share attributable to ATN stockholders excluding hurricane charges and insurance recoveries is defined as net income (loss) per share attributable to ATN stockholders adjusted for loss on damaged assets and other hurricane related charges, net of insurance recovery.

The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company's core operating results and enhances the usefulness of comparing such performance with prior periods. ATN’s management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring our core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this press release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP. Reconciliations of these non-GAAP financial measures used in this press release to the most directly comparable GAAP financial measure is set forth in the text of, and the accompanying tables to, this press release. While our non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, we urge investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate our business.

Table 1

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

June 30,

December 31,

2018

2017

Assets:

Cash and cash equivalents

$

167,107

$

207,956

Restricted cash

1,071

833

Short-term investments

1,595

7,076

Other current assets

94,540

127,063

Total current assets

264,313

342,928

Long-term restricted cash

11,949

11,101

Property, plant and equipment, net

702,968

643,146

Goodwill and other intangible assets, net

170,324

171,656

Other assets

39,445

36,774

Total assets

$

1,188,999

$

1,205,605

Liabilities and Stockholders’ Equity:

Current portion of long-term debt

$

11,268

$

10,919

Taxes payable

10,238

6,751

Other current liabilities

135,884

144,035

Total current liabilities

157,390

161,705

Long-term debt, net of current portion

$

139,733

$

144,873

Deferred income taxes

30,755

31,732

Other long-term liabilities

41,612

37,072

Total long-term liabilities

212,100

213,677

Total liabilities

369,490

375,382

Total ATN International, Inc.’s stockholders’ equity

683,085

688,727

Non-controlling interests

136,424

141,496

Total equity

819,509

830,223

Total liabilities and stockholders’ equity

$

1,188,999

$

1,205,605

Table 2

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

Three Months Ended

Six Months Ended

June 30,

June 30,

2018

2017

2018

2017

Revenues:

Wireless

$

50,496

$

56,546

$

101,043

$

115,471

Wireline

61,269

61,802

109,365

125,960

Renewable energy

6,023

4,897

11,855

9,929

Total revenue

117,788

123,245

222,263

251,360

Operating expenses:

Termination and access fees

28,257

30,922

54,171

63,924

Engineering and operations

18,409

19,378

36,561

39,061

Sales, marketing and customer service

8,413

8,729

16,974

17,765

General and administrative

26,754

26,011

52,296

50,370

Transaction-related charges

438

148

465

826

Depreciation and amortization

21,913

22,254

43,217

44,747

(Gain) Loss on disposition of long-lived assets

(2,333

)

-

(2,049

)

1,111

Loss on damaged assets and other hurricane related

charges, net of insurance recovery

184

-

666

-

Total operating expenses

102,035

107,442

202,301

217,804

Operating income

15,753

15,803

19,962

33,556

Other income (expense):

Interest expense, net

(1,840

)

(1,806

)

(3,679

)

(3,836

)

Loss on deconsolidation of subsidiary

-

-

-

(529

)

Other income (expense)

(1,045

)

(492

)

(1,798

)

(973

)

Other expense, net

(2,885

)

(2,298

)

(5,477

)

(5,338

)

Income before income taxes

12,868

13,505

14,485

28,218

Income tax expense

2,088

2,596

6,008

5,724

Net Income

10,780

10,909

8,477

22,494

Net income attributable to non-controlling interests, net

(3,564

)

(5,026

)

(6,816

)

(9,751

)

Net Income attributable to ATN International, Inc. stockholders

$

7,216

$

5,883

$

1,661

$

12,743

Net income per weighted average share attributable to ATN International, Inc. stockholders:

Basic Net Income

$

0.45

$

0.36

$

0.10

$

0.79

Diluted Net Income

$

0.45

$

0.36

$

0.10

$

0.78

Weighted average common shares outstanding:

Basic

15,962

16,195

15,996

16,176

Diluted

16,010

16,274

16,047

16,263

Table 3

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statement

(in Thousands)

Six Months Ended June 30,

2018

2017

Net income

$

8,477

$

22,494

Depreciation and amortization

43,217

44,747

(Gain) Loss on disposition of long-lived assets

(2,042

)

1,111

Loss on deconsolidation of subsidiary

-

529

Stock-based compensation

3,679

3,786

Loss in equity method investments

-

2,033

Deferred income taxes

(1,279

)

2,379

Change in prepaid and accrued income taxes

1,249

(6,881

)

Change in other operating assets and liabilities

(13,151

)

(6,370

)

Other non-cash activity

3,885

1,639

Net cash provided by operating activities

44,035

65,467

Capital expenditures

(40,594

)

(78,559

)

Hurricane rebuild capital expenditures

(66,654

)

-

Hurricane insurance proceeds

34,606

-

Sale of business, net of transferred cash of $0 and $2.1 million

926

22,597

Purchases of spectrum licenses and other intangible assets, including deposits

-

(36,832

)

Net proceeds from sale of assets

4,130

-

Proceeds from sale of investments

5,348

2,761

Government grants

5,400

-

Net cash used in investing activities

(56,838

)

(90,033

)

Dividends paid on common stock

(5,441

)

(10,992

)

Distributions to non-controlling interests

(12,836

)

(3,373

)

Principal repayments of term loan

(4,786

)

(5,447

)

Proceeds from new borrowings

-

8,571

Purchases of common stock

(3,660

)

(2,186

)

Acquisition of business, net of acquired cash of $0

-

(1,178

)

Repurchases of non-controlling interests

(61

)

(953

)

Investments made by minority shareholders in consolidated affiliates

-

122

Other

-

(52

)

Net cash used in financing activities

(26,784

)

(15,488

)

Effect of foreign currency exchange rates on total cash

(178

)

207

Net change in total cash

(39,765

)

(39,847

)

Total cash, beginning of period

219,890

288,358

Total cash, end of period

$

180,125

$

248,511

Table 4

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

For the three months ended June 30, 2018 is as follows:

U.S.Telecom

InternationalTelecom

RenewableEnergy

Corporate andOther*

Total

Statement of Operations Data:

Revenue

Wireless

$

28,582

$

21,914

$

-

$

-

$

50,496

Wireline

1,702

59,567

-

-

61,269

Renewable Energy

-

-

6,023

-

6,023

Total Revenue

$

30,284

$

81,481

$

6,023

$

-

$

117,788

Operating Income (Loss)

$

7,841

$

15,571

$

1,927

$

(9,586

)

$

15,753

Non-controlling interest ( net income or (loss) )

$

(786

)

$

(2,567

)

$

(211

)

$

-

$

(3,564

)

Non GAAP measure:

Adjusted EBITDA

$

12,685

$

27,617

$

3,826

$

(8,173

)

$

35,955

Balance Sheet Data (at June 30, 2018):

Cash, cash equivalents and investments

$

16,241

$

49,882

$

12,403

$

90,176

$

168,702

Total current assets

43,413

97,603

18,077

105,220

264,313

Fixed assets, net

92,435

442,854

150,022

17,657

702,968

Total assets

195,587

611,654

184,255

197,503

1,188,999

Total current liabilities

44,618

79,484

12,378

20,910

157,390

Total debt

-

92,774

58,227

-

151,001

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

For the three months ended June 30, 2017 is as follows:

U.S.Telecom

InternationalTelecom

RenewableEnergy

Corporate andOther*

Total

Statement of Operations Data:

Revenue

Wireless

$

34,921

$

21,625

$

-

$

-

$

56,546

Wireline

2,057

59,745

-

-

61,802

Renewable Energy

-

-

4,897

-

4,897

Total Revenue

$

36,978

$

81,370

$

4,897

$

-

$

123,245

Operating Income (Loss)

$

13,147

$

10,765

$

846

$

(8,955

)

$

15,803

Non-controlling interest ( net income or (loss) )

$

(1,756

)

$

(3,024

)

$

(246

)

$

-

$

(5,026

)

Non GAAP measure:

Adjusted EBITDA

$

19,393

$

23,899

$

2,676

$

(7,763

)

$

38,205

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

For the six months ended June 30, 2018 is as follows:

U.S.Telecom

InternationalTelecom

RenewableEnergy

Corporate andOther*

Total

Statement of Operations Data:

Revenue

Wireless

$

55,983

$

45,060

$

-

$

-

$

101,043

Wireline

2,800

106,565

-

-

109,365

Renewable Energy

-

-

11,855

-

11,855

Total Revenue

$

58,783

$

151,625

$

11,855

$

-

$

222,263

Operating Income (Loss)

$

13,065

$

21,211

$

3,863

$

(18,177

)

$

19,962

Non-controlling interest ( net income or (loss) )

$

(1,469

)

$

(4,836

)

$

(511

)

$

-

$

(6,816

)

Non GAAP measure:

Adjusted EBITDA

$

24,677

$

45,410

$

7,565

$

(15,391

)

$

62,261

Statement of Cash Flow Data:

Capital expenditures

$

7,266

$

95,520

$

1,388

$

3,074

$

107,248

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

For the six months ended June 30, 2017 is as follows:

U.S.Telecom

InternationalTelecom

RenewableEnergy

Corporate andOther*

Total

Statement of Operations Data:

Revenue

Wireless

$

72,623

$

42,848

$

-

$

-

$

115,471

Wireline

8,148

117,812

-

-

125,960

Renewable Energy

-

-

9,929

-

9,929

Total Revenue

$

80,771

$

160,660

$

9,929

$

-

$

251,360

Operating Income (Loss)

$

28,533

$

20,691

$

2,287

$

(17,955

)

$

33,556

Non-controlling interest ( net income or (loss) )

$

(4,153

)

$

(5,033

)

$

(565

)

$

-

$

(9,751

)

Non GAAP measure:

Adjusted EBITDA

$

42,561

$

46,821

$

5,571

$

(14,713

)

$

80,240

Statement of Cash Flow Data:

Capital expenditures

$

12,602

$

37,129

$

25,535

$

3,293

$

78,559

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

For the year ended December 31, 2017 is as follows:

U.S.Telecom

InternationalTelecom

RenewableEnergy

Corporate andOther*

Total

Balance Sheet Data (at December 31, 2017):

Cash, cash equivalents and investments

$

19,585

$

110,700

$

8,120

$

76,627

$

215,032

Total current assets

40,975

190,396

18,060

93,497

342,928

Fixed assets, net

99,462

367,485

158,447

17,752

643,146

Total assets

200,142

629,007

192,406

184,050

1,205,605

Total current liabilities

41,248

91,887

14,754

13,816

161,705

Total debt

-

94,577

61,215

-

155,792

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments

ATN International, Inc.

Selected Segment Operational Data

Quarter ended

June 30,

September 30,

December 31,

March 31,

June 30,

2017 *

2017 *

2017

2018

2018

U.S. Telecom Operational Data:

Wireless - Total Domestic Base Stations

1,041

1,061

1,100

1,122

1,121

International Telecom Operational Data:

Wireline - Voice / Access lines

174,600

172,300

171,200

169,500

168,700

Wireline - Data Subscribers

101,700

102,400

104,900

105,900

110,200

Wireline - Video Subscribers

47,200

46,700

45,700

44,500

43,400

Wireless - Subscribers

302,900

302,000

307,200

310,800

308,100

* Adjusted subscriber counts for the sales of St Maarten and British Virgin Islands, and the transfer of ownership of Aruba business

Table 5

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended June 30, 2018 and 2017

Three Months Ended June 30, 2018

U.S.Telecom

RenewableEnergy

Corporate andOther *

Total

InternationalTelecom

Net income attributable to ATN International, Inc. stockholders

$

7,216

Net income attributable to non-controlling interests, net of tax

3,564

Income tax expense

2,088

Other (income) expense, net

1,045

Interest expense, net

1,840

Operating income

$

7,841

$

15,571

$

1,927

$

(9,586

)

$

15,753

Depreciation and amortization

6,835

11,794

1,899

1,385

21,913

(Gain) Loss on disposition of long-lived assets

(2,401

)

68

-

-

(2,333

)

Loss on damaged assets and other hurricane related charges, net of insurance recovery

-

184

-

-

184

Transaction-related charges

410

-

-

28

438

Adjusted EBITDA

$

12,685

$

27,617

$

3,826

$

(8,173

)

$

35,955

Three Months Ended June 30, 2017

U.S.Telecom

RenewableEnergy

Corporate andOther *

Total

InternationalTelecom

Net Income attributable to ATN International, Inc. stockholders

$

5,883

Net income attributable to non-controlling interests, net of tax

5,026

Income tax expense

2,596

Other (income) expense, net

492

Interest expense, net

1,806

Operating income

$

13,147

$

10,765

$

846

$

(8,955

)

$

15,803

Depreciation and amortization

6,246

13,134

1,830

1,044

22,254

Transaction-related charges

-

-

-

148

148

Adjusted EBITDA

$

19,393

$

23,899

$

2,676

$

(7,763

)

$

38,205

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments

Reconciliation of Net Income to Adjusted EBITDA for the Six Months Ended June 30, 2018 and 2017

Six Months Ended June 30, 2018

U.S.Telecom

RenewableEnergy

Corporate andOther *

Total

InternationalTelecom

Net income attributable to ATN International, Inc. stockholders

$

1,661

Net income attributable to non-controlling interests, net of tax

6,816

Income tax expense

6,008

Other (income) expense, net

1,798

Interest expense, net

3,679

Operating income

$

13,065

$

21,211

$

3,863

$

(18,177

)

$

19,962

Depreciation and amortization

13,348

23,465

3,673

2,731

43,217

(Gain) Loss on disposition of long-lived assets

(2,146

)

68

29

-

(2,049

)

Loss on damaged assets and other hurricane related charges, net of insurance recovery

-

666

-

-

666

Transaction-related charges

410

-

-

55

465

Adjusted EBITDA

$

24,677

$

45,410

$

7,565

$

(15,391

)

$

62,261

Six Months Ended June 30, 2017

U.S.Telecom

RenewableEnergy

Corporate andOther *

Total

InternationalTelecom

Net Income attributable to ATN International, Inc. stockholders

$

12,743

Net income attributable to non-controlling interests, net of tax

9,751

Income tax expense

5,724

Other (income) expense, net

973

Loss on deconsolidation of subsidiary

529

Interest expense, net

3,836

Operating income

$

28,533

$

20,691

$

2,287

$

(17,955

)

$

33,556

Depreciation and amortization

12,797

26,250

3,284

2,416

44,747

Loss on disposition of long-lived assets

1,231

(120

)

-

-

1,111

Transaction-related charges

-

-

-

826

826

Adjusted EBITDA

$

42,561

$

46,821

$

5,571

$

(14,713

)

$

80,240

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments

Table 6

ATN International, Inc.

(In Thousands)

Reconciliation of GAAP measures to Non-GAAP measures

Reconciliation of Operating Income (Loss) to Operating Income excluding hurricane charges and insurance recoveries, Net Income (Loss) attributable to ATN stockholders to Net Income (Loss) attributable to ATN stockholders excluding hurricane charges and insurance recoveries and Net Income (Loss) per share attributable to ATN stockholders to Net Income (Loss) per share attributable to ATN stockholders excluding hurricane charges and insurance recoveries

Newswire Distribution Network & Management

About Us

GlobeNewswire is one of the world's largest newswire distribution networks, specializing in the delivery of corporate press releases financial disclosures and multimedia content to the media, investment community, individual investors and the general public.